Property Info
- MLS W7880521
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2540
- Living Area (sqft) 1661
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield8.8% | Annual Rent$26,100.00 | Property Taxes$6,618.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,100.00 $2,175.00 / mo | $130,500.00 $2,175.00 / mo | $261,000.00 $2,175.00 / mo | |||
| Estimated Expenses | $6,618.40 | $33,092.00 | $66,184.00 | |||
| Net Cash Flow | $19,481.60 | $97,408.00 | $194,816.00 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |